{"text_format":"3","workbook":"xls","n_sheets":25,"sheets":["封面","目录","1收支总表","2收入总表","3支出总表","4支出分类(政府预算)","5支出分类（部门预算）","6财政拨款收支总表","7一般公共预算支出表","8一般公共预算基本支出表","9工资福利(政府预算)","10工资福利","11个人家庭(政府预算)","12个人家庭","13商品服务(政府预算)","14商品服务","15三公","16政府性基金","17政府性基金(政府预算)","18政府性基金（部门预算）","19国有资本经营预算","20财政专户管理资金","21专项清单","22项目支出绩效目标表","23整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,8],[3,4,3,7],[4,4,4,7]],"flags":["formulas_cached_only"]}
["2026年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","116001"]
[{"$nulls":3},"单位名称：","湘潭县司法局"]

{"sheet":"目录","index":1,"n_rows":26,"n_cols":3,"rows_kept":26,"merged":[[0,1,1,2],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"部门预算公开表"]
[]
[null,"一、部门预算报表"]
[null,1,"收支总表"]
[null,2,"收入总表"]
[null,3,"支出总表"]
[null,4,"支出预算分类汇总表（按政府预算经济分类）"]
[null,5,"支出预算分类汇总表（按部门预算经济分类）"]
[null,6,"财政拨款收支总表"]
[null,7,"一般公共预算支出表"]
[null,8,"一般公共预算基本支出表"]
[null,9,"一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
[null,10,"一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
[null,11,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
[null,12,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
[null,13,"一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
[null,14,"一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
[null,15,"一般公共预算“三公”经费支出表"]
[null,16,"政府性基金预算支出表"]
[null,17,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,18,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,19,"国有资本经营预算支出表"]
[null,20,"财政专户管理资金预算支出表"]
[null,21,"专项资金预算汇总表"]
[null,22,"项目支出绩效目标表"]
[null,23,"整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["单位：116001_湘潭县司法局",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":1804.074445,"d":"1,804.07"},"（一）一般公共服务支出",null,"一、基本支出",{"v":1692.474445,"d":"1,692.47"},"一、机关工资福利支出",{"v":1450.528802,"d":"1,450.53"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":1450.528802,"d":"1,450.53"},"二、机关商品和服务支出",{"v":467.583643,"d":"467.58"}]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",{"v":236.983643,"d":"236.98"},"三、机关资本性支出",{"v":40,"d":"40.00"}]
["        行政事业性收费收入",null,"（四）公共安全支出",{"v":1963.074445,"d":"1,963.07"},"    对个人和家庭的补助",{"v":4.962,"d":"4.96"},"四、机关资本性支出（基本建设）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":270.6,"d":"270.60"},"五、对事业单位经常性补助"]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",{"v":230.6,"d":"230.60"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",null,"    按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助",{"v":4.962,"d":"4.96"}]
["        政府住房基金收入",null,"（十）卫生健康支出",null,"    资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",{"v":40,"d":"40.00"},"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",null,"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",{"v":159,"d":"159.00"},"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",{"v":159,"d":"159.00"},"（二十）住房保障支出"]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",null,"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
["本 年 收 入 合 计",{"v":1963.074445,"d":"1,963.07"},"本　年　支　出　合　计",{"v":1963.074445,"d":"1,963.07"},"本　年　支　出　合　计",{"v":1963.074445,"d":"1,963.07"},"本　年　支　出　合　计",{"v":1963.074445,"d":"1,963.07"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":1963.074445,"d":"1,963.07"},"支  出  总  计",{"v":1963.074445,"d":"1,963.07"},"支  出  总  计",{"v":1963.074445,"d":"1,963.07"},"支  出  总  计",{"v":1963.074445,"d":"1,963.07"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,22],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["单位：116001_湘潭县司法局",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":14},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":1963.074445,"d":"1,963.07"},{"v":1963.074445,"d":"1,963.07"},{"v":1804.074445,"d":"1,804.07"},{"$nulls":4},{"v":159,"d":"159.00"}]
["116","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1963.074445,"d":"1,963.07"},{"v":1804.074445,"d":"1,804.07"},{"$nulls":4},{"v":159,"d":"159.00"}]
["  116001","  湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1963.074445,"d":"1,963.07"},{"v":1804.074445,"d":"1,804.07"},{"$nulls":4},{"v":159,"d":"159.00"}]

{"sheet":"3支出总表","index":4,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[2,0,2,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["单位：116001_湘潭县司法局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"}]
[{"$nulls":3},"  116001"," 湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"}]
["204",null,null,"   204","   公共安全支出",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"}]
["204","06",null,"     20406","     司法",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"}]
["204","06","01","      2040601","      行政运行",{"v":1692.474445,"d":"1,692.47"},{"v":1692.474445,"d":"1,692.47"}]
["204","06","04","      2040604","      基层司法业务",{"v":101.4,"d":"101.40"},null,{"v":101.4,"d":"101.40"}]
["204","06","05","      2040605","      普法宣传",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["204","06","07","      2040607","      公共法律服务",{"v":89.8,"d":"89.80"},null,{"v":89.8,"d":"89.80"}]
["204","06","10","      2040610","      社区矫正",{"v":40.2,"d":"40.20"},null,{"v":40.2,"d":"40.20"}]
["204","06","12","      2040612","      法治建设",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["204","06","99","      2040699","      其他司法支出",{"v":19.2,"d":"19.20"},null,{"v":19.2,"d":"19.20"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":15,"n_cols":20,"rows_kept":15,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出","机关资本性支出(基本建设)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":1963.074445,"d":"1,963.07"},{"v":1450.528802,"d":"1,450.53"},{"v":467.583643,"d":"467.58"},{"v":40,"d":"40.00"},{"$nulls":5},{"v":4.962,"d":"4.96"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1450.528802,"d":"1,450.53"},{"v":467.583643,"d":"467.58"},{"v":40,"d":"40.00"},{"$nulls":5},{"v":4.962,"d":"4.96"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1450.528802,"d":"1,450.53"},{"v":467.583643,"d":"467.58"},{"v":40,"d":"40.00"},{"$nulls":5},{"v":4.962,"d":"4.96"}]
["204","06","01","    116001","    行政运行",{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":236.983643,"d":"236.98"},{"$nulls":6},{"v":4.962,"d":"4.96"}]
["204","06","04","    116001","    基层司法业务",{"v":101.4,"d":"101.40"},null,{"v":80,"d":"80.00"},{"v":21.4,"d":"21.40"}]
["204","06","05","    116001","    普法宣传",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["204","06","07","    116001","    公共法律服务",{"v":89.8,"d":"89.80"},null,{"v":89.8,"d":"89.80"}]
["204","06","10","    116001","    社区矫正",{"v":40.2,"d":"40.20"},null,{"v":35.8,"d":"35.80"},{"v":4.4,"d":"4.40"}]
["204","06","12","    116001","    法治建设",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["204","06","99","    116001","    其他司法支出",{"v":19.2,"d":"19.20"},null,{"v":5,"d":"5.00"},{"v":14.2,"d":"14.20"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":15,"n_cols":21,"rows_kept":15,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,18],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":18},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的工资福利支出","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":236.983643,"d":"236.98"},{"v":4.962,"d":"4.96"},{"v":270.6,"d":"270.60"},null,{"v":230.6,"d":"230.60"},{"$nulls":3},{"v":40,"d":"40.00"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":236.983643,"d":"236.98"},{"v":4.962,"d":"4.96"},{"v":270.6,"d":"270.60"},{"v":0,"d":"0.00"},{"v":230.6,"d":"230.60"},{"$nulls":3},{"v":40,"d":"40.00"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":236.983643,"d":"236.98"},{"v":4.962,"d":"4.96"},{"v":270.6,"d":"270.60"},{"v":0,"d":"0.00"},{"v":230.6,"d":"230.60"},{"$nulls":3},{"v":40,"d":"40.00"}]
["204","06","01","    116001","    行政运行",{"v":1692.474445,"d":"1,692.47"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":236.983643,"d":"236.98"},{"v":4.962,"d":"4.96"}]
["204","06","04","    116001","    基层司法业务",{"v":101.4,"d":"101.40"},{"$nulls":4},{"v":101.4,"d":"101.40"},null,{"v":80,"d":"80.00"},{"$nulls":3},{"v":21.4,"d":"21.40"}]
["204","06","05","    116001","    普法宣传",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["204","06","07","    116001","    公共法律服务",{"v":89.8,"d":"89.80"},{"$nulls":4},{"v":89.8,"d":"89.80"},null,{"v":89.8,"d":"89.80"}]
["204","06","10","    116001","    社区矫正",{"v":40.2,"d":"40.20"},{"$nulls":4},{"v":40.2,"d":"40.20"},null,{"v":35.8,"d":"35.80"},{"$nulls":3},{"v":4.4,"d":"4.40"}]
["204","06","12","    116001","    法治建设",{"v":5,"d":"5.00"},{"$nulls":4},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["204","06","99","    116001","    其他司法支出",{"v":19.2,"d":"19.20"},{"$nulls":4},{"v":19.2,"d":"19.20"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":14.2,"d":"14.20"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表06"]
["财政拨款收支总表"]
["单位：116001_湘潭县司法局",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":1963.074445,"d":"1,963.07"},"一、本年支出",{"v":1963.074445,"d":"1,963.07"}]
["（一）一般公共预算拨款",{"v":1963.074445,"d":"1,963.07"},"（一）一般公共服务支出"]
["     经费拨款",null,"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出",{"v":1963.074445,"d":"1,963.07"}]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出"]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出"]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出"]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出"]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":1963.074445,"d":"1,963.07"},"支    出    总    计",{"v":1963.074445,"d":"1,963.07"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":19,"n_cols":11,"rows_kept":19,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[4,6,5,6],[4,7,4,8],[4,9,5,9],[18,0,18,4]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"部门公开表07"]
["一般公共预算支出表"]
["单位：116001_湘潭县司法局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"},{"v":270.6,"d":"270.60"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"},{"v":270.6,"d":"270.60"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"},{"v":270.6,"d":"270.60"}]
["204",null,null,"   204","   公共安全支出",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"},{"v":270.6,"d":"270.60"}]
["204","06",null,"    20406","    司法",{"v":1963.074445,"d":"1,963.07"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"},{"v":270.6,"d":"270.60"}]
["204","06","01","     2040601","     行政运行",{"v":1692.474445,"d":"1,692.47"},{"v":1692.474445,"d":"1,692.47"},{"v":1450.528802,"d":"1,450.53"},{"v":4.962,"d":"4.96"},{"v":236.983643,"d":"236.98"}]
["204","06","04","     2040604","     基层司法业务",{"v":101.4,"d":"101.40"},{"$nulls":4},{"v":101.4,"d":"101.40"}]
["204","06","05","     2040605","     普法宣传",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"}]
["204","06","07","     2040607","     公共法律服务",{"v":89.8,"d":"89.80"},{"$nulls":4},{"v":89.8,"d":"89.80"}]
["204","06","10","     2040610","     社区矫正",{"v":40.2,"d":"40.20"},{"$nulls":4},{"v":40.2,"d":"40.20"}]
["204","06","12","     2040612","     法治建设",{"v":5,"d":"5.00"},{"$nulls":4},{"v":5,"d":"5.00"}]
["204","06","99","     2040699","     其他司法支出",{"v":19.2,"d":"19.20"},{"$nulls":4},{"v":19.2,"d":"19.20"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"8一般公共预算基本支出表","index":9,"n_rows":37,"n_cols":5,"rows_kept":37,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4],[35,0,35,1],[36,0,36,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表08"]
["一般公共预算基本支出表"]
["单位：116001_湘潭县司法局",{"$nulls":3},"单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目代码","科目名称","合计","人员经费","公用经费"]
["303","对个人和家庭的补助",{"v":4.962,"d":"4.96"},{"v":4.962,"d":"4.96"}]
["  30309","  奖励金",{"v":2.208,"d":"2.21"},{"v":2.208,"d":"2.21"}]
["  30305","  生活补助",{"v":2.754,"d":"2.75"},{"v":2.754,"d":"2.75"}]
["301","工资福利支出",{"v":1450.528802,"d":"1450.53"},{"v":1450.528802,"d":"1450.53"}]
["  30103","  奖金",{"v":253.5883,"d":"253.59"},{"v":253.5883,"d":"253.59"}]
["  30102","  津贴补贴",{"v":238.3716,"d":"238.37"},{"v":238.3716,"d":"238.37"}]
["  30107","  绩效工资",{"v":10.419443,"d":"10.42"},{"v":10.419443,"d":"10.42"}]
["  30106","  伙食补助费",48.06,48.06]
["  30101","  基本工资",{"v":530.5368,"d":"530.54"},{"v":530.5368,"d":"530.54"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":145.785623,"d":"145.79"},{"v":145.785623,"d":"145.79"}]
["  30110","  职工基本医疗保险缴费",{"v":89.67827,"d":"89.68"},{"v":89.67827,"d":"89.68"}]
["  30112","  其他社会保障缴费",{"v":9.964253,"d":"9.96"},{"v":9.964253,"d":"9.96"}]
["  30113","  住房公积金",{"v":124.124513,"d":"124.12"},{"v":124.124513,"d":"124.12"}]
["302","商品和服务支出",{"v":236.983643,"d":"236.98"},null,{"v":236.983643,"d":"236.98"}]
["  30217","  公务接待费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30216","  培训费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["  30215","  会议费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30213","  维修（护）费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["  30211","  差旅费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["  30207","  邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30206","  电费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["  30205","  水费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["  30202","  印刷费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["  30201","  办公费",{"v":21,"d":"21.00"},null,{"v":21,"d":"21.00"}]
["  30226","  劳务费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["  30299","  其他商品和服务支出",{"v":56.762024,"d":"56.76"},null,{"v":56.762024,"d":"56.76"}]
["  30239","  其他交通费用",{"v":67.092,"d":"67.09"},null,{"v":67.092,"d":"67.09"}]
["  30231","  公务用车运行维护费",{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"}]
["  30228","  工会经费",{"v":15.329619,"d":"15.33"},null,{"v":15.329619,"d":"15.33"}]
["  30227","  委托业务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["合计",null,{"v":1692.474445,"d":"1692.47"},{"v":1455.490802,"d":"1455.49"},{"v":236.983643,"d":"236.98"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"9工资福利(政府预算)","index":10,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,13],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["单位：116001_湘潭县司法局",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":1450.528802,"d":"1,450.53"},{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":245.428146,"d":"245.43"},{"v":124.124513,"d":"124.12"},48.06]
[{"$nulls":3},"116","湘潭县司法局",{"v":1450.528802,"d":"1,450.53"},{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":245.428146,"d":"245.43"},{"v":124.124513,"d":"124.12"},48.06]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":1450.528802,"d":"1,450.53"},{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":245.428146,"d":"245.43"},{"v":124.124513,"d":"124.12"},48.06]
["204","06","01","    116001","    行政运行",{"v":1450.528802,"d":"1,450.53"},{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":245.428146,"d":"245.43"},{"v":124.124513,"d":"124.12"},48.06]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"10工资福利","index":11,"n_rows":10,"n_cols":22,"rows_kept":10,"merged":[[0,20,0,21],[1,0,1,21],[2,0,2,19],[2,20,2,21],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,16],[3,17,4,17],[3,18,3,21],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"部门公开表10"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["单位：116001_湘潭县司法局",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$nulls":4},"社会保障缴费\t\t\t\t\t ",{"$nulls":5},"住房公积金","其他工资福利支出\t\t\t "]
["类","款","项",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":4},"合计",{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":530.5368,"d":"530.54"},{"v":238.3716,"d":"238.37"},{"v":253.5883,"d":"253.59"},{"v":10.419443,"d":"10.42"},{"v":245.428146,"d":"245.43"},{"v":145.785623,"d":"145.79"},null,{"v":89.67827,"d":"89.68"},null,{"v":9.964253,"d":"9.96"},{"v":124.124513,"d":"124.12"},48.06,48.06]
[{"$nulls":3},"116","湘潭县司法局",{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":530.5368,"d":"530.54"},{"v":238.3716,"d":"238.37"},{"v":253.5883,"d":"253.59"},{"v":10.419443,"d":"10.42"},{"v":245.428146,"d":"245.43"},{"v":145.785623,"d":"145.79"},null,{"v":89.67827,"d":"89.68"},null,{"v":9.964253,"d":"9.96"},{"v":124.124513,"d":"124.12"},48.06,48.06]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":530.5368,"d":"530.54"},{"v":238.3716,"d":"238.37"},{"v":253.5883,"d":"253.59"},{"v":10.419443,"d":"10.42"},{"v":245.428146,"d":"245.43"},{"v":145.785623,"d":"145.79"},null,{"v":89.67827,"d":"89.68"},null,{"v":9.964253,"d":"9.96"},{"v":124.124513,"d":"124.12"},48.06,48.06]
["204","06","01","    116001","    行政运行",{"v":1450.528802,"d":"1,450.53"},{"v":1032.916143,"d":"1,032.92"},{"v":530.5368,"d":"530.54"},{"v":238.3716,"d":"238.37"},{"v":253.5883,"d":"253.59"},{"v":10.419443,"d":"10.42"},{"v":245.428146,"d":"245.43"},{"v":145.785623,"d":"145.79"},null,{"v":89.67827,"d":"89.68"},null,{"v":9.964253,"d":"9.96"},{"v":124.124513,"d":"124.12"},48.06,48.06]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"11个人家庭(政府预算)","index":12,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["单位：116001_湘潭县司法局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":4.962,"d":"4.96"},{"v":4.962,"d":"4.96"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":4.962,"d":"4.96"},{"v":4.962,"d":"4.96"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":4.962,"d":"4.96"},{"v":4.962,"d":"4.96"}]
["204","06","01","    116001","    行政运行",{"v":4.962,"d":"4.96"},{"v":4.962,"d":"4.96"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"12个人家庭","index":13,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"部门公开表12"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":4.962,"d":"4.96"},{"$nulls":4},{"v":2.754,"d":"2.75"},{"$nulls":3},{"v":2.208,"d":"2.21"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":4.962,"d":"4.96"},{"$nulls":4},{"v":2.754,"d":"2.75"},{"$nulls":3},{"v":2.208,"d":"2.21"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":4.962,"d":"4.96"},{"$nulls":4},{"v":2.754,"d":"2.75"},{"$nulls":3},{"v":2.208,"d":"2.21"}]
["204","06","01","    116001","    行政运行",{"v":4.962,"d":"4.96"},{"$nulls":4},{"v":2.754,"d":"2.75"},{"$nulls":3},{"v":2.208,"d":"2.21"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"13商品服务(政府预算)","index":14,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,16],[3,17,3,19],[9,0,9,5]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":236.983643,"d":"236.98"},{"v":236.983643,"d":"236.98"},{"v":125.421619,"d":"125.42"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},null,{"v":17,"d":"17.00"},{"v":2,"d":"2.00"},null,{"v":10.8,"d":"10.80"},{"v":20,"d":"20.00"},{"v":56.762024,"d":"56.76"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":236.983643,"d":"236.98"},{"v":236.983643,"d":"236.98"},{"v":125.421619,"d":"125.42"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},null,{"v":17,"d":"17.00"},{"v":2,"d":"2.00"},null,{"v":10.8,"d":"10.80"},{"v":20,"d":"20.00"},{"v":56.762024,"d":"56.76"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":236.983643,"d":"236.98"},{"v":236.983643,"d":"236.98"},{"v":125.421619,"d":"125.42"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},null,{"v":17,"d":"17.00"},{"v":2,"d":"2.00"},null,{"v":10.8,"d":"10.80"},{"v":20,"d":"20.00"},{"v":56.762024,"d":"56.76"}]
["204","06","01","    116001","    行政运行",{"v":236.983643,"d":"236.98"},{"v":236.983643,"d":"236.98"},{"v":125.421619,"d":"125.42"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},null,{"v":17,"d":"17.00"},{"v":2,"d":"2.00"},null,{"v":10.8,"d":"10.80"},{"v":20,"d":"20.00"},{"v":56.762024,"d":"56.76"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"14商品服务","index":15,"n_rows":10,"n_cols":33,"rows_kept":10,"merged":[[0,31,0,32],[1,0,1,32],[2,0,2,30],[2,31,2,32],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,4,32],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"部门公开表14"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["单位：116001_湘潭县司法局",{"$nulls":30},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":236.983643,"d":"236.98"},{"v":21,"d":"21.00"},{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},null,null,{"v":5,"d":"5.00"},null,{"v":20,"d":"20.00"},null,{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},{"v":15.329619,"d":"15.33"},null,{"v":10.8,"d":"10.80"},{"v":67.092,"d":"67.09"},null,{"v":56.762024,"d":"56.76"}]
[{"$nulls":3},"116","湘潭县司法局",{"v":236.983643,"d":"236.98"},{"v":21,"d":"21.00"},{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},null,null,{"v":5,"d":"5.00"},null,{"v":20,"d":"20.00"},null,{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},{"v":15.329619,"d":"15.33"},null,{"v":10.8,"d":"10.80"},{"v":67.092,"d":"67.09"},null,{"v":56.762024,"d":"56.76"}]
[{"$nulls":3},"  116001","  湘潭县司法局",{"v":236.983643,"d":"236.98"},{"v":21,"d":"21.00"},{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},null,null,{"v":5,"d":"5.00"},null,{"v":20,"d":"20.00"},null,{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},{"v":15.329619,"d":"15.33"},null,{"v":10.8,"d":"10.80"},{"v":67.092,"d":"67.09"},null,{"v":56.762024,"d":"56.76"}]
["204","06","01","    116001","    行政运行",{"v":236.983643,"d":"236.98"},{"v":21,"d":"21.00"},{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},null,null,{"v":5,"d":"5.00"},null,{"v":20,"d":"20.00"},null,{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},{"v":15.329619,"d":"15.33"},null,{"v":10.8,"d":"10.80"},{"v":67.092,"d":"67.09"},null,{"v":56.762024,"d":"56.76"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"15三公","index":16,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7],[8,0,8,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表15"]
["一般公共预算“三公”经费支出表"]
["单位：116001_湘潭县司法局",{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":12.8,"d":"12.80"},null,{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"},{"v":2,"d":"2.00"}]
["116","湘潭县司法局",{"v":12.8,"d":"12.80"},null,{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"},{"v":2,"d":"2.00"}]
["  116001","  湘潭县司法局",{"v":12.8,"d":"12.80"},null,{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"},{"v":2,"d":"2.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"16政府性基金","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6],[12,0,12,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表16"]
["政府性基金预算支出表"]
["单位：116001_湘潭县司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"17政府性基金(政府预算)","index":18,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,16],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[9,0,9,5]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出","机关资本性支出(基本建设)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"18政府性基金（部门预算）","index":19,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19],[9,0,9,6]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表18"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["单位：116001_湘潭县司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"19国有资本经营预算","index":20,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6],[12,0,12,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表19"]
["国有资本经营预算支出表"]
["单位：116001_湘潭县司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"20财政专户管理资金","index":21,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6],[12,0,12,3]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表20"]
["财政专户管理资金预算支出表"]
["单位：116001_湘潭县司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"21专项清单","index":22,"n_rows":16,"n_cols":14,"rows_kept":16,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,3,13],[4,2,5,2],[4,3,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[15,0,15,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表21"]
["专项资金预算汇总表"]
["单位：116001_湘潭县司法局",{"$nulls":11},"金额单位：万元"]
["单位代码","单位名称（专项名称）","预算额度",{"$nulls":9},"预算编制方式"]
[null,null,"总计  ","一般公共预算",{"$nulls":5},"政府性基金","国有资本经营预算","社会保险基金预算资金","编入部门预算金额","财政代编金额"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":270.6,"d":"270.60"},{"v":270.6,"d":"270.60"},{"$nulls":8},{"v":270.6,"d":"270.60"}]
["116","湘潭县司法局",{"v":270.6,"d":"270.60"},{"v":270.6,"d":"270.60"},{"$nulls":8},{"v":270.6,"d":"270.60"}]
["   116001","   2026年业务办案经费",{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"$nulls":8},{"v":96,"d":"96.00"}]
["   116001","   2026年业务装备经费",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"$nulls":8},{"v":40,"d":"40.00"}]
["   116001","   2026年普法宣传经费",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"$nulls":8},{"v":9,"d":"9.00"}]
["   116001","   2026年法律援助经费",{"v":37.3,"d":"37.30"},{"v":37.3,"d":"37.30"},{"$nulls":8},{"v":37.3,"d":"37.30"}]
["   116001","   2026年一村一法律顾问",{"v":47.5,"d":"47.50"},{"v":47.5,"d":"47.50"},{"$nulls":8},{"v":47.5,"d":"47.50"}]
["   116001","   2026年社区矫正与安置帮教经费",{"v":30.8,"d":"30.80"},{"v":30.8,"d":"30.80"},{"$nulls":8},{"v":30.8,"d":"30.80"}]
["   116001","   2026年司法行政工作专项经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":8},{"v":10,"d":"10.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"22项目支出绩效目标表","index":23,"n_rows":84,"n_cols":13,"rows_kept":84,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,16,0],[6,1,16,1],[6,2,16,2],[6,3,16,3],[6,4,8,4],[9,4,11,4],[12,4,15,4],[17,0,27,0],[17,1,27,1],[17,2,27,2],[17,3,27,3],[17,4,19,4],[20,4,22,4],[23,4,26,4],[28,0,38,0],[28,1,38,1],[28,2,38,2],[28,3,38,3],[28,4,30,4],[31,4,33,4],[34,4,37,4],[39,0,49,0],[39,1,49,1],[39,2,49,2],[39,3,49,3],[39,4,41,4],[42,4,44,4],[45,4,48,4],[50,0,60,0],[50,1,60,1],[50,2,60,2],[50,3,60,3],[50,4,52,4],[53,4,55,4],[56,4,59,4],[61,0,71,0],[61,1,71,1],[61,2,71,2],[61,3,71,3],[61,4,63,4],[64,4,66,4],[67,4,70,4],[72,0,82,0],[72,1,82,1],[72,2,82,2],[72,3,82,3],[72,4,74,4],[75,4,77,4],[78,4,81,4],[83,0,83,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表22"]
[null,null,"项目支出绩效目标表"]
["单位：116001_湘潭县司法局",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["116001","湘潭县司法局",{"v":270.6,"d":"270.60"}]
["  116001","  2026年业务办案经费",{"v":96,"d":"96.00"},"履行特定职责、办理案件和开展业务工作。","成本指标","经济成本指标","财政投入","96",null,null,"万元","≥"]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","全县办案覆盖率","90",null,null,"%","≥"]
[{"$nulls":5},"质量指标","提高办案率","90",null,null,"%","≥"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","维护司法行政运行","显著",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障法治建设","显著",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","不适用",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","社会主义法治文化建设","长期",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","群众满意度","90",null,null,"%","≥"]
["  116001","  2026年业务装备经费",{"v":40,"d":"40.00"},"履行特定职责进行装备采购","成本指标","经济成本指标","财政投入","40",null,null,"万元","≥"]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态效益","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","局机关及17个乡镇司法所购买装备","100",null,null,"%","="]
[{"$nulls":5},"质量指标","采购装备合格率","100",null,null,"%","="]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","经济效益","不适用",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","维护司法行政运行","显著",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","加强县域法治文化建设","显著",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","社会主义法治文化建设","长期",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满席度","100",null,null,"%","="]
["  116001","  2026年普法宣传经费",{"v":9,"d":"9.00"},"加强全县人民法治观念、提升法治能力。","成本指标","经济成本指标","财政投入","9",null,null,"万元","="]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","普法宣传","20",null,null,"场","≥"]
[{"$nulls":5},"质量指标","人民群众知晓率","90",null,null,"%","≥"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","提升法治能力","提升",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","提升人民群众学法守法懂法意识","提升",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","0",null,null,"万元","="]
[{"$nulls":5},"可持续影响指标","逐年提高","提高",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","人民群众满意","90",null,null,"%","≥"]
["  116001","  2026年法律援助经费",{"v":37.3,"d":"37.30"},"完成2026年法律援助目标任务。","成本指标","经济成本指标","财政投入","37.3",null,null,"万元","="]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境成本","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","法律援助案件","400",null,null,"件","≥"]
[{"$nulls":5},"质量指标","维护弱势群众利益","有效",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","维护弱势群体","明显",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","维护公平公正","及时",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态环境","0",null,null,"万元","="]
[{"$nulls":5},"可持续影响指标","社会稳定","稳定",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","法援对象满意度","90",null,null,"%","≥"]
["  116001","  2026年一村一法律顾问",{"v":47.5,"d":"47.50"},"完成2026年度一村一法律顾问工作","成本指标","经济成本指标","财政投入","47.5",null,null,"万元","="]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境成本","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","全县一村一法律顾问","351",null,null,"个","="]
[{"$nulls":5},"质量指标","开展一村一法律顾问","有效",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","对全县村社区开展法律服务","明显",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","提高法律意识","明显",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","0",null,null,"万元","="]
[{"$nulls":5},"可持续影响指标","社会稳定","稳定",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","群众满意度","90",null,null,"%","≥"]
["  116001","  2026年社区矫正与安置帮教经费",{"v":30.8,"d":"30.80"},"监督社区矫正对象、遵守法律法规，防止脱管漏管； 运用教育帮扶，减少和预防犯罪。","成本指标","经济成本指标","财政投入","30.8",null,null,"万元","="]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境成本","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","列管社矫对象及安置帮教对象","380",null,null,"人","≥"]
[{"$nulls":5},"质量指标","社矫对象教育帮扶率","90",null,null,"%","≥"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","不适用","0",null,null,"万元","="]
[{"$nulls":5},"社会效益指标","社区矫正对象公益劳动率","80",null,null,"%","≥"]
[{"$nulls":5},"生态效益指标","生态效益","0",null,null,"万元","="]
[{"$nulls":5},"可持续影响指标","社矫对象遵纪守法率","95",null,null,"%","≥"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","推动社会治理水平","90",null,null,"%","≥"]
["  116001","  2026年司法行政工作专项经费",{"v":10,"d":"10.00"},"保障司法行政工作有序进行，完成工作任务。","成本指标","经济成本指标","财政投入","10",null,null,"万元","="]
[{"$nulls":5},"社会成本指标","社会成本","0",null,null,"万元","="]
[{"$nulls":5},"生态环境成本指标","生态环境成本","0",null,null,"万元","="]
[{"$nulls":4},"产出指标","数量指标","行政复议与应诉受理数","200",null,null,"件","≥"]
[{"$nulls":5},"质量指标","开展行政复议与应诉工作","有效",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","完成时间","1",null,null,"年","="]
[{"$nulls":4},"效益指标 ","经济效益指标","维护人民群众利益","明显",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","化解行政争议，监督行政疏密度依法行政","及时",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","0",null,null,"万元","="]
[{"$nulls":5},"可持续影响指标","维护社会稳定","稳定",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意","90",null,null,"%","≥"]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"23整体支出绩效目标表","index":24,"n_rows":19,"n_cols":19,"rows_kept":19,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,17,0],[7,1,17,1],[7,2,17,2],[7,3,17,3],[7,4,17,4],[7,5,17,5],[7,6,17,6],[7,7,17,7],[7,8,17,8],[7,9,17,9],[7,10,9,10],[7,12,9,12],[10,10,12,10],[10,12,12,12],[13,10,16,10],[13,12,16,12],[18,0,18,7]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表23"]
["整体支出绩效目标表"]
["单位：116001_湘潭县司法局"]
[{"$nulls":16},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["116001","湘潭县司法局",{"v":1963.074445,"d":"1,963.07"},{"v":1963.074445,"d":"1,963.07"},{"$nulls":3},{"v":1692.474445,"d":"1,692.47"},{"v":270.6,"d":"270.60"},"1）承担全面依法治县重大问题的政策研究，协调有关方面提出全面依法治县中长期规划建议，负责有 关重大政策部署督察工作。负责开展依法治县和法治政府建设考核工作。\n2）贯彻执行国家、省、市有关司法行政的方针、政策和法律法规；拟定全县司法行政工作发展中、长期规划和年度计划并监督实施。\n3）负责指导全县规范性文件管理有关工作，承担县政府和县政府办公室规范性文件送审稿的合法性审查工作。承办县政府及其部门规范性的登记工作。受理有关规范性文件违法的审查申请。负责县政府部门、乡镇规范性文件备案审查工作和县政府规范性文件的报备工作。组织开展规范性文件清理工作。承担县政府法律顾问工作，负责对县政府重大行政决策进行合法性审查或认证说明。\n4）承担统筹推进法治政府建设的责任。指导、监督县政府各部门、乡镇政府依法行政工作。负责综合协调行政执法、承担推进行政执法体制改革有关工作，推进严格规范公正文明执法。指导、监督全县行政复议和行政应诉工作，负责县政府和本系统行政复议和行政应诉案件办理。\n5）督促指导县直有关单位规范政府合同管理，负责县政府重大投资项目合同的起草或审核。\n6）承担统筹规划全县法治社会建设的责任。负责拟订法治宣传教育规划，组织实施普法宣传工作，组织对外法制宣传。组织县政府常务会议学法活动。推动人民参与和促进法治建设。指导依法治理和法治创建工作。指导监督人民调解工作和人民陪审员、人民监督员选任管理工作，推进司法所建设。\n7）指导管理全县社区矫正工作；指导全县刑满释放人员的安置帮教工作。\n8）负责拟订公共法律服务体系建设规划并指导实施，统筹和布局城乡、区域法律服务资源。指导、监督、管理律师、法律援助、司法鉴定、公证、仲裁和基层法律服务工作。\n9）负责全县法治对外合作工作。组织开展法治对外合作交流。\n10）负责本系统服装和警车管理工作，指导、监督本系统财务、装备、设施、场所等保障工作。\n11）规划、协调、指导法治人才队伍建设相关工作。指导、监督本系统队伍建设。\n12）完成县委、县人民政府交办的其他事项。","成本指标","经济成本指标","成本指标",1963.07,"基本支出和项目支出","总分20分"]
[{"$nulls":11},"社会成本指标",null,"无","无","无"]
[{"$nulls":11},"生态环境成本指标",null,"无","无","无"]
[{"$nulls":10},"产出指标","数量指标","产出指标"," 各项工作任务完成率","≥",90]
[{"$nulls":11},"质量指标",null,"贬职目标实现","≥",90]
[{"$nulls":11},"时效指标",null,"2026年1月至12月","2026年","总分10分"]
[{"$nulls":10},"效益指标 ","经济效益指标","效益指标 ","无","无","无"]
[{"$nulls":11},"社会效益指标",null,"公平、正义","保障公平正义","总分20分"]
[{"$nulls":11},"生态效益指标",null,"无","无","无"]
[{"$nulls":11},"可持续影响指标",null,"无","无","无"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","满意度指标",90,"服务对象满意度","总分10分"]
["注：如本表格为空，则表示本年度未安排此项目。"]